vs
亚玛芬体育（AS）与BRUNSWICK CORP（BC）财务数据对比。点击上方公司名可切换其他公司
BRUNSWICK CORP的季度营收约是亚玛芬体育的1.3倍（$1.4B vs $1.1B），亚玛芬体育净利率更高（1.8% vs 1.5%，领先0.3%），亚玛芬体育自由现金流更多（$92.2M vs $-116.8M）
亚玛芬体育是芬兰跨国运动装备企业，总部位于赫尔辛基，成立于1950年。早年为涉足烟草贸易、航运、出版等领域的多元化工业集团，后逐步转型专注于体育用品的生产与营销，现有员工超9700人，2018年起成为中国安踏体育旗下子公司。
美国Brunswick公司创立于1845年，专注于多品类产品的研发、生产与营销，旗下拥有知名海事品牌水星海事（Mercury Marine）等多个品牌。目前集团在24个国家拥有超1.3万名员工，2024年销售额达52亿美元，全球总部位于伊利诺伊州芝加哥北郊的梅塔瓦。
AS vs BC — 直观对比
营收规模更大
BC
是对方的1.3倍
$1.1B
净利率更高
AS
高出0.3%
1.5%
自由现金流更多
AS
多$209.0M
$-116.8M
损益表 — Q1 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.4B |
| 净利润 | $19.0M | $21.0M |
| 毛利率 | 52.8% | 24.9% |
| 营业利润率 | 12.4% | 3.6% |
| 净利率 | 1.8% | 1.5% |
| 营收同比 | — | 17.3% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $0.05 | $0.32 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收ASBC
| Q1 26 | — | $1.4B | ||
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.4B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.4B |
净利润ASBC
| Q1 26 | — | $21.0M | ||
| Q4 25 | — | $18.7M | ||
| Q3 25 | — | $-235.5M | ||
| Q2 25 | — | $59.3M | ||
| Q1 25 | — | $20.2M | ||
| Q4 24 | — | $-82.5M | ||
| Q3 24 | — | $44.6M | ||
| Q2 24 | — | $100.0M |
毛利率ASBC
| Q1 26 | — | 24.9% | ||
| Q4 25 | — | 23.1% | ||
| Q3 25 | — | 25.8% | ||
| Q2 25 | — | 25.5% | ||
| Q1 25 | — | 24.9% | ||
| Q4 24 | — | 21.9% | ||
| Q3 24 | — | 26.2% | ||
| Q2 24 | — | 27.1% |
营业利润率ASBC
| Q1 26 | — | 3.6% | ||
| Q4 25 | — | 3.1% | ||
| Q3 25 | — | -17.8% | ||
| Q2 25 | — | 7.1% | ||
| Q1 25 | — | 4.6% | ||
| Q4 24 | — | -4.8% | ||
| Q3 24 | — | 7.7% | ||
| Q2 24 | — | 11.0% |
净利率ASBC
| Q1 26 | — | 1.5% | ||
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | -17.3% | ||
| Q2 25 | — | 4.1% | ||
| Q1 25 | — | 1.7% | ||
| Q4 24 | — | -7.1% | ||
| Q3 24 | — | 3.5% | ||
| Q2 24 | — | 6.9% |
每股收益（稀释后）ASBC
| Q1 26 | — | $0.32 | ||
| Q4 25 | — | $0.32 | ||
| Q3 25 | — | $-3.59 | ||
| Q2 25 | — | $0.89 | ||
| Q1 25 | — | $0.30 | ||
| Q4 24 | — | $-1.21 | ||
| Q3 24 | — | $0.67 | ||
| Q2 24 | — | $1.48 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $277.8M |
| 总债务越低越好 | — | $490.2M |
| 股东权益账面价值 | — | $1.6B |
| 总资产 | — | $5.5B |
| 负债/权益比越低杠杆越低 | — | 0.31× |
8季度趋势，按日历期对齐
现金及短期投资ASBC
| Q1 26 | — | $277.8M | ||
| Q4 25 | — | $256.8M | ||
| Q3 25 | — | $297.7M | ||
| Q2 25 | — | $315.7M | ||
| Q1 25 | — | $286.7M | ||
| Q4 24 | — | $269.0M | ||
| Q3 24 | — | $284.1M | ||
| Q2 24 | — | $494.5M |
总债务ASBC
| Q1 26 | — | $490.2M | ||
| Q4 25 | — | $2.1B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益ASBC
| Q1 26 | — | $1.6B | ||
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.6B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $1.9B | ||
| Q4 24 | — | $1.9B | ||
| Q3 24 | — | $2.0B | ||
| Q2 24 | — | $2.0B |
总资产ASBC
| Q1 26 | — | $5.5B | ||
| Q4 25 | — | $5.3B | ||
| Q3 25 | — | $5.4B | ||
| Q2 25 | — | $5.8B | ||
| Q1 25 | — | $5.9B | ||
| Q4 24 | — | $5.7B | ||
| Q3 24 | — | $6.0B | ||
| Q2 24 | — | $6.4B |
负债/权益比ASBC
| Q1 26 | — | 0.31× | ||
| Q4 25 | — | 1.30× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.25× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $114.3M | — |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $-116.8M |
| 自由现金流率自由现金流/营收 | 8.8% | -8.5% |
| 资本支出强度资本支出/营收 | 2.1% | 4.2% |
| 现金转化率经营现金流/净利润 | 6.02× | — |
| 过去12个月自由现金流最近4个季度 | — | $344.6M |
8季度趋势，按日历期对齐
经营现金流ASBC
| Q1 26 | — | — | ||
| Q4 25 | — | $132.9M | ||
| Q3 25 | — | $140.4M | ||
| Q2 25 | — | $316.2M | ||
| Q1 25 | — | $-27.4M | ||
| Q4 24 | — | $306.4M | ||
| Q3 24 | — | $67.4M | ||
| Q2 24 | — | $211.0M |
自由现金流ASBC
| Q1 26 | — | $-116.8M | ||
| Q4 25 | — | $83.6M | ||
| Q3 25 | — | $106.5M | ||
| Q2 25 | — | $271.3M | ||
| Q1 25 | — | $-65.1M | ||
| Q4 24 | — | $276.1M | ||
| Q3 24 | — | $31.4M | ||
| Q2 24 | — | $163.9M |
自由现金流率ASBC
| Q1 26 | — | -8.5% | ||
| Q4 25 | — | 6.3% | ||
| Q3 25 | — | 7.8% | ||
| Q2 25 | — | 18.7% | ||
| Q1 25 | — | -5.3% | ||
| Q4 24 | — | 23.9% | ||
| Q3 24 | — | 2.5% | ||
| Q2 24 | — | 11.4% |
资本支出强度ASBC
| Q1 26 | — | 4.2% | ||
| Q4 25 | — | 3.7% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | — | 3.1% | ||
| Q1 25 | — | 3.1% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 2.8% | ||
| Q2 24 | — | 3.3% |
现金转化率ASBC
| Q1 26 | — | — | ||
| Q4 25 | — | 7.11× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 5.33× | ||
| Q1 25 | — | -1.36× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.51× | ||
| Q2 24 | — | 2.11× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
BC
暂无分部数据
